Interim report
Page 1
“Accelerating growth, the largest subscriber increase since 2023 and continued expansion of the adjusted EBITDA margin on a rolling twelve-month basis – full-year guidance confirmed.” Third quarter 2026 January–September 2026 ● Net sales amounted to SEK 1,179m (1,013). ● Net sales growth of 16.5% at constant exchange rates (CER), of which 11.7% organic. ● Publishing external net sales increased by 53.8% CER, of which 26.6% organic. ● Gross margin amounted to 45.3% (45.4%). ● Adjusted EBITDA margin amounted to 22.7% (22.9%). ● Operating profit increased 16% to 176m (152). ● Net profit amounted to 151m (138), earnings per share of SEK 1.83 (1.69) after dilution. ● Paying subscribers increased by 80k (64k) during the quarter to 2.83m (2.63), up 7.6% YoY. ● ARPU (SEK/month) amounted to 119.6 (118.1). ● Buyback of B shares of up to 300m initiated in August. ● Net sales amounted to SEK 3,229m (2,925). ● Net sales growth of 12.4% CER, of which 10.1% organic. ● Gross margin amounted to 45.6% (45.0%). ● Adjusted EBITDA margin amounted to 19.8% (18.0%). ● Operating profit increased 32% to 382m (289). ● Net profit amounted to 338m (204), earnings per share of SEK 4.07 (2.43) after dilution. ● Paying subscribers increased by 163k during the period. ● Net debt amounted to −132m (23), corresponding to −0.15x adjusted EBITDA (R12M). Outlook 2026 Full-year 2026 adjusted EBITDA guidance of SEK 900m is confirmed. Financial summary SEKm Q3 2026 Q3 2025 Change Jan-Sep 2026 Jan-Sep 2025 Change R12M FY 2025 Net sales 1,179 1,013 16% 3,229 2,925 10% 4,327 4,023 Net sales growth, % 16.4 6.2 10.2pp 10.4 5.6 4.8pp - 5.9 Net sales growth CER, %³ 16.5 9.3 7.2pp 12.4 8.1 4.3pp - 9.2 Organic growth CER, %³ 11.7 8.2 3.4pp 10.1 7.4 2.8pp - 8.3 Streaming Net sales¹ 1,000 923 8% 2,874 2,711 6% 3,819 3,656 Publishing Net sales² 423 324 31% 1,058 907 17% 1,425 1,274 Gross profit 535 460 16% 1,472 1,317 12% 1,988 1,833 Gross margin % 45.3 45.4 0.0pp 45.6 45.0 0.6pp 45.9 45.6 Adjusted EBITDA³ 268 232 16% 640 528 21% 860 748 Adjusted EBITDA margin %³ 22.7 22.9 − 0.1pp 19.8 18.0 1.8pp 19.9 18.6 EBITDA³ 260 232 12% 621 528 18% 840 747 EBITDA margin %³ 22.1 22.9 − 0.8pp 19.2 18.0 1.2pp 19.4 18.6 Operating profit (EBIT) 176 152 16% 382 289 32% 516 423 EBIT margin % 14.9 15.0 − 0.1pp 11.8 9.9 2.0pp 11.9 10.5 Net profit 151 138 9% 338 204 65% 638 504 Earnings per share, basic (SEK) 1.84 1.70 8% 4.09 2.45 67% 7.90 6.26 Earnings per share, diluted (SEK) 1.83 1.69 8% 4.07 2.43 67% 7.85 6.22 Cash flow from operating activities 285 158 81% 570 342 67% 801 573 Net Debt ³ − 132 23 - − 132 23 - − 132 − 136 Net debt/adjusted R12M EBITDA ratio³ − 0.15 0.03 - − 0.15 0.03 - − 0.15 − 0.18 End of period subscribers (thousands) 2,828 2,628 8% 2,828 2,628 8% ARPU (SEK/month)³ 120 118 1% 116 118 − 2% ¹ Streaming net sales include 100% of Storytel Norway’s net sales. From Q2 2026, Norway is reported in the same way as in the Nordics segment. Previously, only 50 percent of the Norwegian joint venture company was included in the Streaming business area total. Comparative periods have been restated. See Note 5 for further information. ² Publishing net sales include both external and group-internal net sales. ³ Alternative Performance Measure (APM). See “Alternative Performance Measures” for definitions, purpose and reconciliation. Unless otherwise stated, amounts are reported in Swedish kronor; millions are denoted "m" and billions "bn". Due to rounding, the sum of individual items in the tables may deviate slightly from the reported total. 1
Page 2
CEO Statement “A strong quarter in which our subscriber base grew by 80,000 paying subscribers – the largest increase since 2023. This, together with a continued increase in the adjusted EBITDA margin on a rolling twelve-month basis and net sales growth of 16.5% at constant exchange rates, enables us to confirm our full-year guidance.” In the third quarter, Storytel Group delivered net sales growth of 16.5% at constant exchange rates (CER), of which 11.7% was organic. Excluding the impact of LTIP, adjusted EBITDA increased by 24.7%, corresponding to a margin of 23.7% (22.1%). The subscriber base grew by 80,000 in the quarter to 2.83 million (2.63), representing year-on-year growth of 7.6%. Cash flow from operating activities amounted to SEK 285m. We maintain our guidance of adjusted EBITDA of SEK 900m for the full year 2026. We delivered strong customer growth and a good performance across our publishing houses in the quarter. Our focused investment in AI across the entire value chain increased efficiency, both in product development for our customers and in our internal processes. The margin continued to expand on a rolling twelve-month basis (R12M), with net sales of SEK 4.33bn (3.95) and adjusted EBITDA of SEK 860m (719), corresponding to a margin of 19.9% (18.2%). Strong growth in the Streaming customer base Streaming net sales grew by 7.8% (CER) in the third quarter on the back of 7.6% growth in the subscriber base and our best customer intake in three years. The Europe segment was the main growth driver (+18.6% CER), with Poland, the Netherlands, Germany and Turkey continuing to perform well. During the quarter, we reached 300,000 paying subscribers in Poland, with a clearly strengthened market position. The Nordics delivered stable growth (+5.6% CER) with net additions of 33,000 subscribers (29,000). Prices were stable to rising in local currency across all markets, and Group ARPU increased to SEK 119.6 (118.1). Churn remained stable across the user base, underlining the loyalty of our customers. We maintain our ambition of net additions in 2026 in line with 2025, which requires continued strong development in the fourth quarter as well. Our new Genie features are deepening customer engagement. The AI companion has already held more than 800,000 conversations with listeners, particularly in fantasy, children’s books and non-fiction. Recaps , which give listeners short AI-powered catch-ups on the story so far, are now available in ten markets and used by more than 400,000 customers every month, and Genie’s personalised topic picks have increased the number of books customers add to their shelves. After the end of the quarter, we launched Storytel Books , our new online bookstore for physical books, where customers can easily buy books both in the app and at storytelbooks.com. It makes it more seamless for book lovers to move between formats, and over time gives us a new channel for attracting customers to the streaming service. 2 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 3
Publishing growth accelerates with continued solid margins The Publishing business area delivered strong development in the third quarter, with external net sales growth of 54% (CER), boosted by Overamstel being consolidated for the full quarter, and continued margin expansion at both gross and EBITDA level. In the Netherlands, Overamstel published the Dutch edition of Charles Spencer’s high-profile book about his sister, Diana, Princess of Wales: Zwanenzang. Diana, mijn zus ( Swan Song: Diana, My Sister ). In Sweden, Norstedts had five of the ten titles on the official bestseller list, and six titles from Norstedts Publishing Group have been nominated for the August Prize. In Finland, the prequel to the Koskinen series, available only on Storytel, was the fourth most listened-to audiobook on the official summer chart. Rabén & Sjögren’s Author School for writers aged 16 to 24 has also been highlighted by the Swedish Arts Council as one of twelve initiatives promoting reading and writing. Alongside the strong performance in most of our publishing houses, we see clear synergies in developing the customer offering for both digital and physical book sales together with our publishers' authors. Our recently launched author service Storytel Pulse has been a success, with high engagement among authors – close to half of the authors using Pulse log in every week to follow their reader and listener data. Strong cash generation and financial flexibility Cash flow from operating activities amounted to SEK 285m in the quarter, with investments of 49m. Over the past twelve months, cash flow from operating activities amounted to 801m and investments to 214m. After share buybacks of 91m during the quarter, net cash amounted to 132m at the end of the quarter. Our strong financial position continues to provide scope for growth-enhancing investments, acquisitions and shareholder returns through dividends and buybacks. Another step closer to our targets We believe we are well positioned to deliver on the financial targets for 2028 that we communicated at our Capital Markets Day in May 2025. Stories bring people together, and our job is to make them accessible to more people. That is why we continue to invest in innovation, engagement and disciplined execution. We want everyone to be able to read and listen to what they love – anytime, anywhere and in whatever format they prefer. In this way, we are building a sustainable ecosystem where authors and book lovers find each other, all over the world. Finally, I want to extend my warmest thanks to all our employees for a fantastic job, to all the authors, listeners and readers who are at the heart of everything we do, and to our owners for the trust you place in us. We look forward to closing out the year, delivering on our promise to customers and shareholders, and building momentum for another successful year in 2027. Together, we are shaping the future of storytelling and enriching more people’s lives through stories – in every format. Bodil Eriksson Torp CEO 3 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 4
Group performance Comparative figures in brackets pertain to the corresponding period of the prior year (Q3 2025 for the quarter, January–September 2025 for the cumulative period). Adjusted figures exclude Items Affecting Comparability (IACs). See Note 7 for details. All amounts are stated in SEK unless otherwise indicated. Net sales Group net sales increased by 16.4% to SEK 1,179.5m (1,013.4) in the quarter. Growth at constant exchange rates (CER) was 16.5%, with organic growth of 11.7%. In the first nine months, net sales increased by 10.4% to 3,228.6m (2,924.5), corresponding to 12.4% at CER, of which 10.1% was organic. Both business areas contributed to growth in the quarter. Streaming grew 7.8% at CER, both in the quarter and in the first nine months. Growth was driven mainly by a larger subscriber base and, in the quarter, also by higher ARPU. Europe (+18.6% CER) and the Nordics (+5.6% CER) accounted for the bulk of the growth. APAC grew 3.7% at CER, with subscriber growth (+5.2%) partly offset by lower ARPU. The Americas declined 1.5% at CER, as subscriber growth (+8.3%) was offset by lower ARPU. Publishing increased external net sales by 53.8% at CER in the quarter, of which 26.6% organic, and by 33.4% in the first nine months. The increase was driven by the acquisition of Overamstel, higher external digital sales and growth in existing publishing houses. Gross profit Cost of sales increased to SEK −645.0m (−553.8) in the quarter and to −1,756.7m (−1,607.8) in the first nine months. Gross profit increased by 16.3% to 534.5m (459.6) in the quarter and amounted to 1,471.9m (1,316.7) in the first nine months. The gross margin was broadly unchanged at 45.3% (45.4%) in the quarter. In the first nine months, the gross margin amounted to 45.6% (45.0%). 4 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 5
EBITDA Reported EBITDA increased by 12.3% to SEK 260.2m (231.8) in the quarter, corresponding to a margin of 22.1% (22.9%). In the first nine months reported EBITDA amounted to 620.6m (527.6), corresponding to a margin of 19.2% (18.0%). The increase in the quarter was driven by Publishing, partly offset by higher marketing expenses in Streaming as well as higher costs for share-based compensation and items affecting comparability. Items Affecting Comparability (IACs) amounted to SEK −8.0m (0.0) in the quarter and to −19.0m (0.0) during the first nine months. In the quarter, the items were charged in full to administrative expenses and related to share-based compensation to the former CEO, acquisition-related costs and costs for the transfer of listing. See Note 7 for details. Adjusted EBITDA increased by 15.7% to SEK 268.2m (231.8) in the quarter, corresponding to a margin of 22.7% (22.9%). For the first nine months, adjusted EBITDA amounted to 639.6m (527.6), corresponding to a margin of 19.8% (18.0%). Costs for share-based compensation (LTIP) reduced reported EBITDA by 16.7m and adjusted EBITDA by 11.2m in the quarter. The social security costs associated with the LTIP are largely driven by the share price. In the prior year, LTIP had a net positive effect on EBITDA of 7.7m. Adjusted EBITDA excluding LTIP increased by 24.7% to 279.4m (224.1) in the quarter, corresponding to a margin of 23.7% (22.1%). Operating profit Operating profit (EBIT) amounted to SEK 175.5m (151.9) in the quarter, corresponding to a margin of 14.9% (15.0%), and to 382.0m (288.7) in the first nine months, corresponding to a margin of 11.8% (9.9%). Selling and marketing expenses increased by 16.4% to SEK −229.6m (−197.3) in the quarter, mainly as a result of increased marketing investments in Streaming and the addition of Overamstel, and amounted to −672.4m (−651.5) in the first nine months. Technology and development expenses increased by 1.6% to SEK −46.9m (−46.2) in the quarter and amounted to −144.4m (−165.6) in the first nine months. Administrative expenses increased by 45.5% to SEK −94.6m (−65.0) in the quarter and amounted to −296.8m (−241.8) in the first nine months. The increase is mainly explained by higher costs for share-based compensation following the share price development, as well as the addition of Overamstel. The quarter was also charged with Items Affecting Comparability (IACs) of −8.0m (0.0) within administrative expenses, mainly relating to share-based compensation to the former CEO and to acquisition- and listing-related costs. In the first nine months, IACs within administrative expenses amounted to −18.4m (0.0). Other operating income amounted to SEK 12.5m (1.6) and other operating expenses to −5.3m (−3.6) in the quarter, and to 26.5m (34.7) and −12.7m (−13.2) respectively in the first nine months. Other operating income mainly related to copyright compensation, while other operating expenses mainly related to exchange rate losses on operating items. Result from participation in associates amounted to 4.9m (2.7) in the quarter and 9.9m (9.4) in the first nine months. Net profit Profit before tax amounted to SEK 171.6m (143.9) in the quarter and 377.0m (226.1) in the first nine months. Net financial items amounted to −3.9m (−8.0) in the quarter, an improvement of 4.1m compared with the prior year. In the first nine months, net financial items amounted to −5.0m (−62.6), an improvement of 57.6m compared with the prior year. The improvement, both in the quarter and in the first nine months, is explained by positive currency effects and lower interest expenses. Tax for the period amounted to SEK −20.3m (−5.5) in the quarter, corresponding to an effective tax rate of approximately 11.8% (3.8%). For the first nine months, tax amounted to −39.3m (−22.0), with an effective tax rate of 10.4% (9.7%). The lower tax rate reflects the Group's ability to utilise unrecognised tax loss carryforwards from previous years. 5 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 6
Net profit amounted to SEK 151.3m (138.5) in the quarter, of which 142.3m (131.3) was attributable to Parent Company shareholders and 9.0m (7.1) to non-controlling interests, and to 337.7m (204.1) in the first nine months. Earnings per share for the quarter amounted to SEK 1.84 (1.70) before dilution and 1.83 (1.69) after dilution, and for the first nine months to 4.09 (2.45) before dilution and 4.07 (2.43) after dilution. Cash flow Cash flow from operating activities before changes in working capital amounted to SEK 245.5m (202.9) in the quarter and 550.9m (430.5) in the first nine months. This represents growth of 21.0% in the quarter and 28.0% in the first nine months, driven mainly by higher profit after financial items. The change in working capital amounted to SEK 39.5m (−45.1) in the quarter, resulting in cash flow from operating activities after changes in working capital of 285.0m (157.8). The change in working capital is mainly explained by higher operating liabilities, largely a timing effect, partly offset by higher operating receivables. In the first nine months, the change in working capital amounted to 19.1m (−88.5), and cash flow from operating activities amounted to 570.0m (342.0) – an increase of 228.0m, or 66.7%, compared with the same period last year. Cash flow from investing activities amounted to SEK −43.7m (−54.1) in the quarter, mainly attributable to investments in intangible assets of −48.1m, partly offset by a dividend of 6.5m from the joint venture Storytel Norway. Cash flow from financing activities amounted to −101.6m (−59.2) and mainly related to repurchases of own shares of −91.0m and repayment of lease liabilities of −10.5m. Total cash flow for the quarter amounted to 139.6m (44.5). Financial position, equity and liquidity At the end of the period, the Group had SEK 681.7m (526.8) in cash and cash equivalents. The equity-to-assets ratio amounted to 53.5% (49.7%) and total equity amounted to 2,104.2m (1,588.5). Non-current liabilities amounted to SEK 750.0m (157.6) and current liabilities to 1,081.1m (1,449.2). The Group's revolving credit facility was renewed in the first quarter of 2026 and has since been classified as a non-current liability. As of the reporting date, 550m was utilised and the unutilised credit facility amounted to 550m. Total liquidity (cash and cash equivalents plus the unutilised credit facility) at the end of the third quarter amounted to 1,231.7m. Reported net debt amounted to SEK −131.7m (23.2) at the end of the period, corresponding to a Net Debt/Adjusted EBITDA ratio of −0.15 (0.03). Net debt decreased by 154.9m compared with the prior year, mainly as a result of stronger cash flow from operating activities. Net debt including IFRS 16 lease liabilities amounted to −15.5m (84.0). 6 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 7
Business Area: Streaming Effective from the first quarter of 2026, the Group reports five operating segments – four within Streaming (Nordics, Europe, Americas and APAC) and one Publishing segment – better reflecting how the business is managed and resources are allocated. Comparative figures have been restated in accordance with the new structure. For a reconciliation of segment results to Group totals, see Note 5. The Streaming segments consist of all audiobook and e-book streaming services operated under the brands Storytel, Mofibo and Audiobooks.com, and are divided into the following segments: Nordics: Sweden, Denmark, Norway, Finland, Iceland and Estonia. Europe: the Netherlands, Belgium, Germany, Italy, Spain, France, Poland, Bulgaria, Turkey and Israel. Americas: North America (Audiobooks.com) and Latin America. APAC: Asia Pacific and the Middle East (excluding Israel). In summary Streaming delivered net additions of 80,000 paying subscribers in the quarter, compared with 64,000 in the same quarter last year, of which 39,000 in Europe and 33,000 in the Nordics. The subscriber base thus grew by 7.6% to 2.83 million, driven mainly by Europe, while the EBITDA margin decreased to 15.1% (16.9%) as a result of increased marketing investments, which also contributed to the higher net additions. SEKm Q3 2026 Q3 2025 Change Jan-Sep 2026 Jan-Sep 2025 Change R12M Jan-Dec 2025 Net sales 1,000.0 922.6 8% 2,874.1 2,711.3 6% 3,818.8 3,656.1 Cost of sales − 595.0 − 554.7 7% − 1,698.6 − 1,605.6 6% − 2,255.4 − 2,162.4 Gross profit 405.0 368.0 10% 1,175.4 1,105.7 6% 1,563.4 1,493.7 Selling and marketing expenses − 220.7 − 191.5 15% − 654.6 − 636.4 3% − 869.6 − 851.4 Technology and development expenses − 44.7 − 40.3 11% − 134.3 − 148.4 − 10% − 184.2 − 198.3 Administrative expenses − 21.2 − 15.3 38% − 73.6 − 66.0 11% − 100.8 − 93.3 Other operating items 0.1 − 2.9 n.a. 4.0 − 0.8 n.a. 2.6 − 2.1 Operating profit 118.5 117.9 1% 316.9 254.0 25% 411.5 348.7 Add back Depreciation & Amortisation 32.4 38.0 − 15% 94.8 101.7 − 7% 121.6 128.6 EBITDA 150.9 155.9 –3% 411.7 355.8 16% 533.1 477.2 Items affecting comparability (IAC) − 1.6 - − 4.1 - − 4.1 - Adjusted EBITDA 152.5 155.9 –2% 415.7 355.8 17% 537.2 477.2 GM % 40.5 39.9 0.6pp 40.9 40.8 0.1pp 40.9 40.9 EBITDA % 15.1 16.9 − 1.8pp 14.3 13.1 1.2pp 14.0 13.1 Adjusted EBITDA % 15.3 16.9 − 1.6pp 14.5 13.1 1.3pp 14.1 13.1 In the Streaming business area, 100 percent of Storytel Norway's net sales is included. In the consolidated accounts, Storytel Norway is instead reported as a joint venture under the equity method, which results in lower net sales in the IFRS-consolidated figures. Internal costs are included in cost of sales. From Q2 2026, Norway is reported in the same way as in the Nordics segment. Previously, only 50 percent of the Norwegian joint venture company was included in the Streaming business area total. Comparative periods have been restated. See Note 5 for further information. 7 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 8
Net sales and gross profit Streaming's total net sales increased by 8.4% to SEK 1,000.0m (922.6) in the quarter, corresponding to 7.8% at constant exchange rates (CER). Growth was driven by Europe (+18.6%) and the Nordics (+5.6%), while APAC (+3.7%) contributed to a lesser extent and the Americas declined (−1.5%) – all at CER. In the first nine months, net sales amounted to 2,874.1m (2,711.3), growth of 7.8% at CER. Subscriber growth amounted to 7.6% compared with the prior year, mainly driven by Europe (+12.7%), followed by the Americas (+8.3%), APAC (+5.2%) and the Nordics (+3.8%). Net additions amounted to +80,000 in the quarter and +163,000 in the first nine months. At the end of the period, the subscriber base in the Nordics amounted to 1.38 million (1.33) and outside the Nordics to 1.45 million (1.30). Group ARPU (SEK/month) amounted to 119.6 (118.1) in the quarter. ARPU in the Americas amounted to 131 (139), a decrease of 5.7%, driven by geographic mix and a higher share of partnership subscribers. Gross profit amounted to SEK 405.0m (368.0) in the quarter, with a gross margin of 40.5% (39.9%). The margin improved in the Nordics to 37.6% (36.5%) and in the Americas to 59.0% (55.9%), while it decreased in Europe to 40.7% (42.0%) and in APAC to 35.4% (38.5%). All changes were driven by content costs. In the first nine months, gross profit amounted to 1,175.4m (1,105.7), corresponding to a margin of 40.9% (40.8%). EBITDA and operating profit Reported EBITDA amounted to SEK 150.9m (155.9) in the quarter, for a margin of 15.1% (16.9%), and to 411.7m (355.8) in the first nine months, corresponding to a margin of 14.3% (13.1%). The decrease in the quarter (−1.8pp) was driven by increased marketing investments and higher personnel- and IT-related costs, partly offset by higher gross profit. Items Affecting Comparability amounted to SEK −1.6m (0.0) in the quarter and related to acquisition-related costs charged to administrative expenses and other external costs. Adjusted EBITDA thus amounted to 152.5m (155.9) in the quarter, corresponding to a margin of 15.3% (16.9%), and to 415.7m (355.8) in the first nine months, corresponding to a margin of 14.5% (13.1%). Operating profit amounted to SEK 118.5m (117.9) in the quarter and 316.9m (254.0) in the first nine months. Significant events No significant events during the quarter. Streaming subscriber development 8 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 9
Streaming segments performance split SEKt unless otherwise stated Q3 2026 Q3 2025 Change R12M Jan-Dec 2025 Nordics Net sales¹ 642,455 600,504 7.0% 2,456,669 2,362,901 Gross profit 241,739 219,197 10.3% 939,540 883,351 Gross margin 37.6% 36.5% 1.1pp 38.2% 37.4% End-of-period paying subscribers (#) 1,381,000 1,331,000 3.8% 1,336,000 ARPU (SEK/month)² 157 152 3.4% 151 Europe Net sales 245,874 211,377 16.3% 923,201 838,828 Gross profit 99,950 88,759 12.6% 376,704 354,526 Gross margin 40.7% 42.0% −1.3pp 40.8% 42.3% End-of-period paying subscribers (#) 1,106,000 981,000 12.7% 1,016,000 ARPU (SEK/month)² 76 73 3.4% 74 Americas Net sales 100,532 99,967 0.6% 396,332 410,627 Gross profit 59,322 55,874 6.2% 231,591 239,458 Gross margin 59.0% 55.9% 3.1pp 58.4% 58.3% End-of-period paying subscribers (#) 260,000 240,000 8.3% 238,000 ARPU (SEK/month)² 131 139 −5.7% 143 APAC Net sales 11,114 10,805 2.9% 42,594 43,744 Gross profit 3,937 4,162 −5.4% 15,584 16,388 Gross margin 35.4% 38.5% −3.1pp 36.6% 37.5% End-of-period paying subscribers (#) 81,000 77,000 5.2% 76,000 ARPU (SEK/month)² 46 47 −2.0% 47 ¹ Net sales includes 100 percent of Storytel Norway's net sales, in order to calculate a fair average revenue per user (ARPU). As a result, the segment performance split shows higher net sales for Nordics than reported in the consolidated accounts, where Storytel Norway is instead reported as a joint venture under the equity method and eliminated in the "Group-wide items and eliminations" line. See Note 5 for further information. ² ARPU is calculated based on the average paying subscriber base over the period, both for the quarter and on an annual basis. 9 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 10
8-quarter overview SEKt unless otherwise stated Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Nordics Net sales 592,008 578,191 580,334 600,504 603,872 590,127 620,215 642,455 Gross profit 212,264 219,452 218,004 219,197 226,698 230,624 240,479 241,739 Gross margin 35.9% 38.0% 37.6% 36.5% 37.5% 39.1% 38.8% 37.6% End-of-period paying subscribers (#) 1,278,000 1,275,000 1,302,000 1,331,000 1,336,000 1,346,000 1,349,000 1,381,000 ARPU (SEK/month) 154 151 151 152 151 148 154 157 Europe Net sales 195,352 199,553 199,436 211,377 228,462 218,776 230,089 245,874 Gross profit 85,945 86,210 83,896 88,759 95,662 87,352 93,740 99,950 Gross margin 44.0% 43.2% 42.1% 42.0% 41.9% 39.9% 40.7% 40.7% End-of-period paying subscribers (#) 871,000 939,000 946,000 981,000 1,016,000 1,060,000 1,067,000 1,106,000 ARPU (SEK/month) 76 73 70 73 76 70 72 76 Americas Net sales 110,304 109,444 99,386 99,967 101,830 94,848 99,122 100,532 Gross profit 66,472 64,117 58,021 55,874 61,445 53,402 57,422 59,322 Gross margin 60.3% 58.6% 58.4% 55.9% 60.3% 56.3% 57.9% 59.0% End-of-period paying subscribers (#) 228,000 240,000 240,000 240,000 238,000 255,000 253,000 260,000 ARPU (SEK/month) 161 155 138 139 141 130 129 131 APAC Net sales 10,909 11,752 10,612 10,805 10,575 10,463 10,442 11,114 Gross profit 3,981 4,162 3,870 4,162 4,194 3,562 3,891 3,937 Gross margin 36.5% 35.4% 36.5% 38.5% 39.7% 34.0% 37.3% 35.4% End-of-period paying subscribers (#) 77,000 78,000 76,000 77,000 76,000 76,000 80,000 81,000 ARPU (SEK/month) 48 51 46 47 46 46 45 46 10 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 11
Business Area: Publishing The Publishing segment comprises all publishing houses within Storytel Group: Norstedts Publishing Group, Lind & Co, Gummerus, Bokfabriken, People's, Overamstel, as well as the global digital audio publisher Storyside and the production and distribution hub Earselect. In summary Publishing continued its strong development, driven by the acquisition of Overamstel, higher external digital sales and higher other operating income. Net sales increased by 30.8% at constant exchange rates (CER) and the EBITDA margin increased to 36.2% (33.4%). SEKm Q3 2026 Q3 2025 Change Jan-Sep 2026 Jan-Sep 2025 Change R12M Jan-Dec 2025 Net sales 423.1 324.0 31% 1,057.5 906.8 17% 1,424.6 1,273.9 Cost of sales − 268.2 − 209.1 28% − 687.8 − 625.8 10% − 926.3 − 864.3 Gross profit 154.9 114.9 35% 369.7 280.9 32% 498.3 409.5 Selling and marketing expenses − 25.7 − 18.9 36% − 65.8 − 57.0 15% − 93.7 − 84.9 Technology and development expenses − 2.3 − 5.9 − 61% − 10.1 − 17.2 − 41% − 15.8 − 22.8 Administrative expenses − 31.5 − 22.7 39% − 103.0 − 87.5 18% − 141.0 − 125.5 Other operating items 7.3 0.9 689% 10.7 6.5 63% 15.8 11.7 Operating profit 102.7 68.3 50% 201.4 125.8 60% 263.6 188.0 Add back Depreciation & Amortisation 50.4 40.0 26% 138.1 131.0 5% 195.2 188.1 EBITDA 153.1 108.3 41% 339.5 256.8 32% 458.8 376.2 Items affecting comparability (IAC) − 0.2 - − 2.8 - − 2.8 - Adjusted EBITDA 153.3 108.3 42% 342.2 256.8 33% 461.6 376.2 GM % 36.6 35.5 1.1pp 35.0 31.0 4.0pp 35.0 32.2 EBITDA % 36.2 33.4 2.8pp 32.1 28.3 3.8pp 32.2 29.5 Adjusted EBITDA % 36.2 33.4 2.8pp 32.4 28.3 4.0pp 32.4 29.5 In the Publishing segment's accounts, group-internal sales are included in net sales. As a result, the table shows higher net sales than in the consolidated accounts. Segment figures differ from IFRS consolidated figures. See Note 5 for details. Net sales and gross profit Net sales amounted to SEK 423.1m (324.0) in the quarter, growth of 30.8% at constant exchange rates (CER), mainly driven by the acquisition of Overamstel, higher external digital sales and growth in existing publishing houses. External net sales increased by 53.8% at CER to 279.8m (181.8), of which 26.6% organic. In the first nine months, net sales amounted to 1,057.5m (906.8), corresponding to 17.6% at CER. Cost of sales increased as a result of higher sales volumes, including through Overamstel, while higher external digital sales with improved margins strengthened the gross margin. Gross profit amounted to SEK 154.9m (114.9) in the quarter, with a gross margin of 36.6% (35.5%). In the first nine months, gross profit amounted to 369.7m (280.9), with a gross margin of 35.0% (31.0%). 11 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 12
EBITDA and operating profit Reported EBITDA amounted to SEK 153.1m (108.3) in the quarter, corresponding to a margin of 36.2% (33.4%), and to 339.5m (256.8) in the first nine months, corresponding to a margin of 32.1% (28.3%). The improvement in the quarter (+2.8pp) was driven by higher external digital sales with improved margins and higher other operating income, mainly copyright compensation. Items Affecting Comparability amounted to SEK −0.2m (0.0) in the quarter and related to acquisition-related costs within administrative expenses. Adjusted EBITDA thus amounted to 153.3m (108.3) in the quarter, corresponding to a margin of 36.2% (33.4%), and to 342.2m (256.8) in the first nine months, corresponding to a margin of 32.4% (28.3%). Operating profit amounted to SEK 102.7m (68.3) in the quarter and 201.4m (125.8) in the first nine months. Administrative expenses increased to −31.5m (−22.7), mainly due to additional costs from Overamstel and higher running costs in the existing business. Technology and development expenses decreased to −2.3m (−5.9), as an asset was fully written off in the first quarter. Significant events No significant events during the quarter. Other information Full-year 2026 guidance The full-year 2026 adjusted EBITDA guidance of SEK 900m remains unchanged. As in the previous quarter, the guidance assumes constant exchange rates and unchanged STIP/LTIP costs. Accordingly, the guidance includes the LTIP cost for the first half of the year but excludes the LTIP impact in the second half. The guidance is in line with the mid-term targets and will be reached through a combination of organic growth, acquisitions and continued good profitability. This forward-looking statement is based on management’s current expectations. Actual results may differ due to changes in economic, market, competitive, regulatory, political or currency conditions. Mid-term financial targets In May 2025, Storytel Group's Board of Directors decided on the following financial targets for 2028: ● Net sales CAGR to exceed 10% at constant exchange rates (CER). ● EBITDA margin to exceed 20%. ● Net debt/EBITDA (R12M) below 1.5x. Market Development The global audiobook and e-book market continues to grow, driven by the sustained shift from physical to digital formats. In Storytel's core markets across Europe and North America, the number of monthly active audiobook users has nearly doubled between 2020 and 2025, and industry projections point to continued strong growth in the coming years. The competitive landscape is evolving, with both established players and new entrants investing in digital book offerings. Against this backdrop, Storytel Group is well positioned to capture growth through its leading consumer product, broad catalogue and unique vertically integrated publishing operations. For a detailed overview of market trends, competitive dynamics and Storytel's market positioning, see pages 11–29 of the 2025 Annual and Sustainability Report. Seasonality Storytel Group's financial performance is affected by seasonal variation within both business areas. Within Streaming, the intake of new subscribers and engagement are affected by factors such as promotional activity, gift subscriptions and seasonal listening habits, which can result in variation in net additions between quarters. Within Publishing, the fourth quarter is normally the most significant, driven by 12 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 13
increased book sales ahead of the holiday season, while other quarters are seasonally lower. The effect is partially offset by the timing of audiobook title releases. Sustainability Storytel Group is committed to creating a positive impact through the power of stories. Our sustainability work rests on three pillars: promoting a diverse and inclusive literary landscape, ensuring responsible business practices across our value chain, and minimising our environmental impact. During the quarter, we continued to advance our sustainability agenda in line with the targets in our Annual and Sustainability Report. For a comprehensive overview of our sustainability strategy, targets and outcomes, see pages 30–51 of the 2025 Annual and Sustainability Report. Significant events during the period On 20 August 2026, Storytel Group appointed Åsa Barsness as Chief People and Communications Officer, a newly created role that brings the Group's communications and HR under joint leadership. Åsa Barsness will take up the position on 1 November 2026, become a member of the Executive Management Team and report to CEO Bodil Eriksson Torp. She joins from SVT, where she was Director of Communications and HR. On 25 August 2026, the Board of Directors resolved, by virtue of the authorisation granted by the Annual General Meeting on 5 May 2026, to repurchase the Company's own B shares. The purpose of the repurchases is to secure the Company's ability to deliver shares under its long-term incentive programmes, and the programme comprises a maximum of 2.4 million B shares for a maximum amount of SEK 300m. The programme runs from 26 August up to and including 31 December 2026 and is carried out on Nasdaq Stockholm. The repurchases are executed by Skandinaviska Enskilda Banken AB (publ), which makes its trading decisions independently of the Company with regard to the timing of the acquisitions of the Company's B shares. Significant events after the period On 1 October 2026, Storytel Group launched a new e-commerce storefront for physical books in Sweden at storytelbooks.com. The bookstore is built on a newly developed e-commerce platform from Sweden Buyersclub. The initiative is designed to offer book lovers a more seamless way to buy physical editions, with an exclusive discount for Storytel subscribers. On 14 October, the bookstore also became available in the Storytel app, making the move from book discovery to purchase even more convenient. On 6 October 2026, the Nomination Committee for the 2027 Annual General Meeting was announced. The Nomination Committee comprises Rustan Panday (Chair), Hans-Peter Ostler, Per Fredriksson, Helen Fasth Gillstedt and Hélène Barnekow, Chair of the Board. For more information and a full list of announcements, please visit: https://www.storytelgroup.com/en/newsroom/ Number of shares and share capital There were 77,324,988 registered shares in issue at the end of the period, divided between 635 A shares and 77,324,353 B shares. Share capital totalled SEK 38,662,494 as of 30 September 2026. During the quarter, Storytel repurchased 794,832 B shares for a total cost of SEK 90,955,961, in accordance with the authorisation from the Annual General Meeting. Repurchased shares are held as treasury shares and are presented as a deduction from equity. As of 30 September 2026, the number of repurchased shares amounted to 794,832. The shareholder structure is presented at: https://www.storytelgroup.com/en/investor-relations/shareholder-structure/ 13 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 14
Full-time employees The average number of employees (FTE) was 564 during the quarter. During Q3 2025, the average number of FTEs was 522. The increase is explained by the acquisition of Overamstel completed during Q2 2026. Parent company Storytel AB is the Group's Parent Company and is responsible for Group-wide management, administration and financing. Net sales for the Parent Company amounted to SEK 17.8m (13.3) for the first nine months. Profit/loss for the period amounted to 44.9m (−42.5). Total equity amounted to 3,913.5m (4,040.1). The condensed income statement and balance sheet for the Parent Company are presented in the financial statements for the Parent Company. Risks and uncertainty factors The Group is subject to significant risks and uncertainties. The most relevant risk factors are described in the 2025 Annual and Sustainability Report and include operational, strategic, legal & compliance, cyber, and financial risks. Geopolitical concerns, including the war in Ukraine and the situation in the Middle East, as well as potential changes in trade policies and tariffs, add uncertainty from a global, macroeconomic perspective. Financial calendar Year-end Report January–December 2026 10 February 2027 Interim report January–March 2027 21 April 2027 Annual General Meeting 2027 5 May 2027 Interim report January–June 2027 21 July 2027 Interim report January–September 2027 20 October 2027 14 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 15
Signatures and assurance The Chief Executive Officer assures that this interim report provides a true and fair view of the Group's and the Parent Company's operations, financial position and operational performance. Stockholm, 27 October 2026 Bodil Eriksson Torp CEO The information in this report constitutes inside information that Storytel AB (publ) is obliged to disclose in accordance with the EU Market Abuse Regulation (EU No 596/2014) and the Securities Markets Act. The information was provided, through the agency of the above contact persons, for publication at 08:00 CET on 27 October 2026. 15 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 16
THIS IS A TRANSLATION FROM THE SWEDISH ORIGINAL Auditor's review report Storytel AB (publ), corporate identity number 556575-2960 Introduction We have reviewed the condensed interim report for Storytel AB (publ) as at 30 September 2026, and for the nine-month period then ended. The Board of Directors and the Managing Director are responsible for the preparation and presentation of this interim report in accordance with IAS 34 and the Swedish Annual Accounts Act. Our responsibility is to express a conclusion on this interim report based on our review. Scope of review We conducted our review in accordance with the International Standard on Review Engagements, ISRE 2410 Review of Interim Financial Statements Performed by the Independent Auditor of the Entity. A review consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing and other generally accepted auditing standards in Sweden. The procedures performed in a review do not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion. Conclusion Based on our review, nothing has come to our attention that causes us to believe that the interim report is not prepared, in all material respects, in accordance with IAS 34 and the Swedish Annual Accounts Act regarding the Group, and in accordance with the Swedish Annual Accounts Act regarding the Parent Company. Stockholm on the day indicated in our electronic signature Ernst & Young AB Johan Holmberg Authorized Public Accountant 16 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 17
Group financial statements Consolidated statement of income SEKm Q3 2026 Q3 2025 Jan-Sep 2026 Jan-Sep 2025 R12M Jan-Dec 2025 Net sales 1,179.5 1,013.4 3,228.6 2,924.5 4,326.8 4,022.7 Cost of sales − 645.0 − 553.8 − 1,756.7 − 1,607.8 − 2,339.0 − 2,190.1 Gross profit 534.5 459.6 1,471.9 1,316.7 1,987.7 1,832.6 Selling and marketing expenses − 229.6 − 197.3 − 672.4 − 651.5 − 904.5 − 883.6 Technology and development expenses − 46.9 − 46.2 − 144.4 − 165.6 − 199.9 − 221.1 Administrative expenses − 94.6 − 65.0 − 296.8 − 241.8 − 390.3 − 335.4 Other operating income 12.5 1.6 26.5 34.7 34.7 42.9 Other operating expenses − 5.3 − 3.6 − 12.7 − 13.2 − 16.7 − 17.3 Result from participation in associates 4.9 2.7 9.9 9.4 5.1 4.5 Operating profit 175.5 151.9 382.0 288.7 516.0 422.6 Financial income 7.3 2.3 24.1 22.1 20.7 18.7 Financial expenses − 11.2 − 10.2 − 29.1 − 84.6 − 28.7 − 84.2 Profit before taxes 171.6 143.9 377.0 226.1 508.0 357.1 Tax − 20.3 − 5.5 − 39.3 − 22.0 129.6 146.9 Profit for the period 151.3 138.5 337.7 204.1 637.6 504.0 Profit for the period attributable to: Parent Company shareholder 142.3 131.3 316.1 189.1 610.0 483.0 Non-controlling interest 9.0 7.1 21.6 15.0 27.5 21.0 Earnings per share, SEK Earnings per share, basic 1.84 1.70 4.09 2.45 7.90 6.26 Earnings per share, diluted 1.83 1.69 4.07 2.43 7.85 6.22 Average number of shares outstanding: Basic, thousands 77,169 77,170 77,264 77,118 77,269 77,124 Diluted, thousands 77,604 77,683 77,681 77,683 77,704 77,705 Consolidated statement of comprehensive income SEKm Q3 2026 Q3 2025 Jan-Sep 2026 Jan-Sep 2025 R12M Jan-Dec 2025 Profit for the period 151.3 138.5 337.7 204.1 637.6 504.0 Other comprehensive income Items that will be reclassified to profit (after tax) Translation difference 27.6 − 8.2 73.1 − 105.0 58.3 − 119.7 Items that will not be reclassified to profit (after tax) Revaluation of defined-benefit pension plans − 4.9 − 1.0 20.8 − 5.9 46.2 19.6 Total other comprehensive income for the period, after tax 22.7 − 9.2 93.8 − 110.8 104.6 − 100.1 Total comprehensive income for the period, after tax 174.0 129.2 431.5 93.3 742.2 403.9 Total comprehensive income for the period attributable to: Parent Company shareholder 165.0 122.1 410.0 78.3 714.6 383.0 Non-controlling interest 9.0 7.1 21.6 15.0 27.5 20.9 17 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 18
Consolidated interim statement of financial position SEKm 30 Sep 2026 30 Sep 2025 31 Dec 2025 Goodwill 880.9 791.8 782.7 Intangible assets 1,121.3 1,079.6 1,048.2 Property, plant and equipment 13.6 16.8 15.2 Right-of-use assets 116.1 62.0 129.9 Other non-current receivables 44.5 32.3 32.2 Participations in associates 34.5 32.7 27.6 Deferred tax asset 230.3 11.5 217.4 Total non-current assets 2,441.2 2,026.7 2,253.2 Inventories 108.1 85.1 72.3 Trade receivables 276.8 235.2 219.6 Other current receivables 40.0 59.1 72.1 Prepaid expenses and accrued income 387.6 262.5 266.8 Cash and cash equivalents 681.7 526.8 686.4 Total current assets 1,494.1 1,168.7 1,317.2 TOTAL ASSETS 3,935.3 3,195.4 3,570.4 Share capital 38.7 38.6 38.7 Other capital contributions 3,578.1 3,578.1 3,578.1 Reserves 136.0 77.6 62.9 Retained earnings including profit/loss for the period − 1,754.3 − 2,211.8 − 1,889.1 Equity attributable to Parent Company shareholders 1,998.5 1,482.5 1,790.5 Non-controlling interests 105.8 106.1 108.8 Total equity 2,104.2 1,588.5 1,899.3 Liabilities to credit institutions 550.0 - - Lease liabilities 73.3 26.1 90.5 Pension provision - 23.3 0.5 Deferred tax liability 113.9 86.4 76.7 Other long-term liabilities 12.8 21.8 17.2 Total non-current liabilities 750.0 157.6 184.9 Liabilities to credit institutions - 550.0 550.0 Lease liabilities 42.8 34.7 38.5 Trade payables 358.6 241.1 245.1 Current tax liabilities 9.5 13.7 25.9 Other current liabilities 65.1 51.0 64.7 Accrued expenses and deferred income 587.3 529.7 538.1 Short-term provisions 17.8 29.1 23.9 Total current liabilities 1,081.1 1,449.2 1,486.2 TOTAL EQUITY AND LIABILITIES 3,935.3 3,195.4 3,570.4 18 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 19
Consolidated interim statement of changes in equity 30 Sep 2026 Equity attributable to shareholders in parent company SEKm Share capital Oth. cap. contri -butions Translation difference Retained earnings Total Non- controlling interests Total equity Opening equity as of 1 Jan. 2026 38.7 3,578.1 62.9 − 1,889.1 1,790.5 108.8 1,899.3 Total comprehensive income for the period: Profit for the period - - - 316.1 316.1 21.6 337.7 Other total comprehensive income for the period - - 73.1 20.8 93.8 - 93.8 Total comprehensive income for the period - - 73.1 336.9 410.0 21.6 431.5 Transactions with the Group's owners Dividend SEK 1.50 per share - - - − 116.0 − 116.0 - − 116.0 Dividend to minority owners - - - - - − 24.6 − 24.6 Repurchase of own shares - - - − 91.0 − 91.0 - − 91.0 Share-related compensations - - - 4.9 4.9 - 4.9 Closing equity as at 30 Sep. 2026 38.7 3,578.1 136.0 − 1,754.3 1,998.5 105.8 2,104.2 30 Sep 2025 Equity attributable to shareholders in parent company SEKm Share capital Oth. cap. contri -butions Translation difference Retained earnings Total Non- controlling interests Total equity Opening equity as of 1 Jan. 2025 38.6 3,578.1 182.5 − 2,322.2 1,477.0 74.6 1,551.6 Non-controlling interest from acquisition of Bokfabriken AB - - - - - 34.4 34.4 Total comprehensive income for the period: Profit for the period - - - 189.1 189.1 15.0 204.1 Other total comprehensive income for the period - - − 105.0 − 5.9 − 110.8 - − 110.8 Total comprehensive income for the period - - − 105.0 183.3 78.3 15.0 93.3 Transactions with the Group's owners Dividend SEK 1.00 per share - - - − 77.2 − 77.2 - − 77.2 Dividend to minority owners - - - - - − 18.0 − 18.0 Share-related compensations - - - 4.3 4.3 - 4.3 Closing equity as at 30 Sep. 2025 38.6 3,578.1 77.6 − 2,211.8 1,482.5 106.1 1,588.5 19 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 20
Consolidated interim statements of cash flows SEKm Q3 2026 Q3 2025 Jan-Sep 2026 Jan-Sep 2025 R12M Jan-Dec 2025 Profit before taxes 171.6 143.9 377.0 226.1 508.0 357.1 whereof interest received 1.3 1.7 5.7 5.9 12.5 12.8 whereof interest paid − 5.8 − 7.4 − 18.1 − 24.3 − 25.5 − 31.8 Adjustments for non-cash items 88.8 77.5 222.6 257.0 323.7 358.1 Taxes paid − 14.9 − 18.6 − 48.7 − 52.7 − 63.9 − 67.8 Cash flow from operations before changes in working capital 245.5 202.9 550.9 430.5 767.8 647.4 Change in inventory 6.1 − 1.5 − 11.2 − 15.4 − 2.6 − 6.8 Change in operating receivables − 95.9 − 12.7 − 60.3 13.4 − 82.5 − 8.7 Change in operating liabilities 129.2 − 30.9 90.6 − 86.5 117.8 − 59.3 Change in working capital 39.5 − 45.1 19.1 − 88.5 32.8 − 74.8 Cash flow from operating activities 285.0 157.8 570.0 342.0 800.5 572.6 Acquisition of intangible assets − 48.1 − 51.8 − 156.5 − 133.7 − 212.1 − 189.4 Acquisition of property, plant and equipment − 1.2 − 1.9 − 1.7 − 4.5 − 1.7 − 4.5 Business combinations - - − 175.9 − 73.1 − 175.9 − 73.2 Change other non-current financial assets 5.7 − 0.4 5.3 15.0 5.3 15.0 Cash flow from investing activities − 43.7 − 54.1 − 328.8 − 196.4 − 384.4 − 252.1 External borrowings - - 655.5 - 655.5 - Repayment of debt - − 50.0 − 655.5 − 100.0 − 655.5 − 100.0 Dividends paid − 0.2 - − 140.6 − 95.2 − 143.8 − 98.3 Amortisation of lease liability − 10.5 − 9.2 − 28.7 − 27.7 − 37.5 − 36.6 Repurchase of own shares − 91.0 - − 91.0 - − 91.0 - Cash flow from financing activities − 101.6 − 59.2 − 260.2 − 222.9 − 272.2 − 234.9 Cash flow for the period 139.6 44.5 − 19.0 − 77.3 143.9 85.6 Cash and cash equivalents at the beginning of period 536.3 485.2 686.4 623.0 526.8 623.0 Cash flow for the period 139.6 44.5 − 19.0 − 77.3 143.9 85.6 Translation differences in cash and cash equivalents 5.8 − 3.0 14.2 − 18.9 11.0 − 22.1 Cash and cash equivalents at end of period 681.7 526.8 681.7 526.8 681.7 686.4 20 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 21
Notes to the consolidated financial statements Note 1 Accounting and valuation principles This interim report includes the Swedish Parent Company Storytel AB (publ), CIN 556575-2960, and its subsidiaries. This consolidated interim report was prepared in accordance with IAS 34 Interim Financial Reporting, recommendation RFR 1 issued by the Swedish Financial Reporting Board, and the Swedish Annual Accounts Act (1995:1554). The Parent Company is a limited liability company with its registered office in Stockholm, Sweden. The head office is at Tryckerigatan 4, 111 28 Stockholm, Sweden. The Group's presentation currency is Swedish kronor (SEK). Unless otherwise stated, amounts in this report are presented in millions of Swedish kronor; millions are denoted as "m" and billions as "bn". Due to rounding, the sum of individual items in the tables may not always equal the reported totals. The interim report for the Parent Company was prepared in accordance with Chapter 9 of the Swedish Annual Accounts Act (Interim Report) and recommendation RFR 2 issued by the Swedish Financial Reporting Board. The same accounting principles, bases for calculation and assessments were applied to the Group and the Parent Company as in the most recent annual report. A detailed description of the Group’s other applied accounting principles and new and pending standards is included in the most recently published annual report. There are no new IFRS standards or amendments of existing IFRS standards during 2025 and 2026 that have had a material impact on the performance and financial position of Storytel. Disclosures pursuant to IAS 34.16A are also presented in the financial statements as well as related notes, and are an integral part of this financial statement. Storytel is currently assessing how the issued IFRS 18 Presentation and Disclosures in Financial Statements standard will impact the Group’s financial report. The standard will be effective for reporting periods beginning on or after January 1, 2027, with retrospective application required. IFRS 18 primarily entails a changed structure of the income statement, with new defined categories and two new mandatory subtotals: operating profit and profit before financing and income tax. The Group’s assessment is that the standard will primarily result in reclassifications between these categories, including with respect to results from associates. The standard also introduces new disclosure requirements for management-defined performance measures (MPMs), which are expected to include the Group’s adjusted performance measures. Work on finalising the quantitative assessment is ongoing, and a more detailed description of the effects will be provided in the year-end report. Note 2 Significant estimates and judgements When preparing the financial statements, the company’s management and the Board must make certain assessments and assumptions that affect the carrying amounts of asset and liability items and income and expense items, respectively, as well as other information provided. The assessments are based on experience and assumptions that the management and the Board deem to be reasonable given the prevailing circumstances. Actual outcome may then differ from these assessments if other conditions arise. The estimates and assumptions are evaluated on an ongoing basis and changes in estimates are reported in the period in which the change is made if the change has only affected this period, or in the period in which the change is made and future periods if the change affects both the current period and future periods. For other significant estimates and judgements, please refer to the most recent annual report. Note 3 Definitions & key ratios incl. alternative performance measures Storytel reports a number of different items and financial key ratios in its consolidated financial statements. The key ratios aim to make it easier for investors and other stakeholders to analyse and understand Storytel's operations and development in the same way that the business and its development are monitored by management. Of these measures, some are defined in IFRS, while others are defined in neither the financial framework nor other legislation. For key ratios that are not defined in IFRS, this report 21 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 22
presents their purpose and how they relate to the financial statements presented in accordance with IFRS. Definitions of the financial terms and key ratios used are presented in the section “Alternative performance measures”. Note 4 Transactions with related parties There have been no significant changes in the scope or type of related party transactions compared with the 2025 Annual and Sustainability Report. Transactions with associates, including the Storytel Norway (Storytel AS) joint venture, are conducted on market terms. Net sales from Storytel AS amounted to SEK 87.3m (71.4) and expenses to 10.0m (6.8) during the period. Receivables from and payables to Storytel AS at the end of the period amounted to 65.9m (52.1) and 2.6m (1.8) respectively. During the period, a dividend of 6.5m (0) was received from Storytel AS. Note 5 Business segments The Group has identified five operating segments based on how the chief operating decision maker (CEO) monitors performance and allocates resources: four within Streaming (Nordics, Europe, Americas and APAC) and one Publishing segment. The identification of operating segments is based on the Group's internal management reporting structure. For the purposes of resource allocation and performance assessment under IFRS 8, Gross profit has been identified as the primary measure to evaluate the Streaming segments’ performance. For the Publishing segment and the sum of the Streaming segments, adjusted EBITDA is the primary measure. Balance sheets are not prepared for the segments and are therefore not reviewed by the CEO. No single external customer accounts for 10% or more of the Group’s net sales. The Nordics segment includes 100% of the net sales from the joint venture in Storytel AS (“Storytel Norway”) and the income and expenses associated with the JV. Storytel AS (“Storytel Norway”) sales and expenses in the Streaming segment are eliminated in the Group-wide items and eliminations column and the net result from the joint venture is reported as Result from participation in associates. Publishing consists of all publishing houses within the Storytel Group. Both Publishing and Streaming include internal transactions that are eliminated to reach the total group result. These transactions include internal sales between segments, where mainly Publishing reports internal sales to Streaming. Costs related to central group overhead functions (such as Finance, HR, Legal etc.) and other group-wide items and eliminations are reported separately to bridge the segment financials to total group result. 22 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 23
Q3 2026 (SEKm) Nordics Europe Americas APAC Sum of Streaming segments Publishing Group-wide items and eliminations Group total Net sales 642.5 245.9 100.5 11.1 1,000.0 423.1 − 243.6 1,179.5 whereof external sales 642.5 245.9 100.5 11.1 1,000.0 279.8 − 100.3 1,179.5 whereof internal sales - - - - - 143.3 − 143.3 - Cost of sales − 400.7 − 145.9 − 41.2 − 7.2 − 595.0 − 268.2 218.3 − 645.0 Gross profit 241.7 100.0 59.3 3.9 405.0 154.9 − 25.3 534.5 Selling and marketing expenses − 220.7 − 25.7 16.8 − 229.6 Technology and development expenses − 44.7 − 2.3 - − 46.9 Administrative expenses − 21.2 − 31.5 − 41.9 − 94.6 Other operating income 1.4 10.1 0.9 12.5 Other operating cost − 1.4 − 2.8 − 1.1 − 5.3 Result from participation in associates - - 4.9 4.9 Operating profit 118.5 102.7 − 45.7 175.5 Adjusted EBITDA 152.5 153.3 − 37.6 268.2 Depreciation & Amortisation − 32.4 − 50.4 − 1.9 − 84.7 Items affecting comparability − 1.6 − 0.2 − 6.2 − 8.0 Operating profit 118.5 102.7 − 45.7 175.5 Financial income 7.3 Financial expense − 11.2 Profit before taxes 171.6 23 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 24
Q3 2025 (SEKm) Nordics Europe Americas APAC Sum of Streaming segments Publishing Group-wide items and eliminations Group total Net sales 600.5 211.4 100.0 10.8 922.6 324.0 − 233.3 1,013.4 whereof external sales 600.5 211.4 100.0 10.8 922.6 181.8 − 91.0 1,013.4 whereof internal sales - - - - - 142.2 − 142.2 - Cost of sales − 381.3 − 122.6 − 44.1 − 6.6 − 554.7 − 209.1 210.0 − 553.8 Gross profit 219.2 88.8 55.9 4.2 368.0 114.9 − 23.3 459.6 Selling and marketing expenses − 191.5 − 18.9 13.2 − 197.3 Technology and development expenses − 40.3 − 5.9 - − 46.2 Administrative expenses − 15.3 − 22.7 − 26.9 − 65.0 Other operating income 0.0 1.6 0.0 1.6 Other operating cost − 2.9 − 0.7 - − 3.6 Result from participation in associates - - 2.7 2.7 Operating profit 117.9 68.3 − 34.3 151.9 Adjusted EBITDA 155.9 108.3 − 32.5 231.8 Depreciation & Amortisation − 38.0 − 40.0 − 1.8 − 79.9 Items affecting comparability - - - - Operating profit 117.9 68.3 − 34.3 151.9 Financial income 2.3 Financial expense − 10.2 Profit before taxes 143.9 24 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 25
Jan-Sep 2026 (SEKm) Nordics Europe Americas APAC Sum of Streaming segments Publishing Group-wide items and eliminations Group total Net sales 1,852.8 694.7 294.5 32.0 2,874.1 1,057.5 − 703.0 3,228.6 whereof external sales 1,852.8 694.7 294.5 32.0 2,874.1 637.3 − 282.8 3,228.6 whereof internal sales - - - - - 420.2 − 420.2 - Cost of sales − 1,140.0 − 413.7 − 124.4 − 20.6 − 1,698.6 − 687.8 629.8 − 1,756.7 Gross profit 712.8 281.0 170.1 11.4 1,175.4 369.7 − 73.2 1,471.9 Selling and marketing expenses − 654.6 − 65.8 48.0 − 672.4 Technology and development expenses − 134.3 − 10.1 - − 144.4 Administrative expenses − 73.6 − 103.0 − 120.2 − 296.8 Other operating income 8.1 16.7 1.7 26.5 Other operating cost − 4.1 − 6.1 − 2.5 − 12.7 Result from participation in associates - - 9.9 9.9 Operating profit 316.9 201.4 − 136.3 382.0 Adjusted EBITDA 415.7 342.2 − 118.4 639.6 Depreciation & Amortisation − 94.8 − 138.1 − 5.7 − 238.6 Items affecting comparability − 4.1 − 2.8 − 12.2 − 19.0 Operating profit 316.9 201.4 − 136.3 382.0 Financial income 24.1 Financial expense − 29.1 Profit before taxes 377.0 25 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 26
Jan-Sep 2025 (SEKm) Nordics Europe Americas APAC Sum of Streaming segments Publishing Group-wide items and eliminations Group total Net sales 1,759.0 610.4 308.8 33.2 2,711.3 906.8 − 693.6 2,924.5 whereof external sales 1,759.0 610.4 308.8 33.2 2,711.3 479.4 − 266.2 2,924.5 whereof internal sales - - - - - 427.4 − 427.4 - Cost of sales − 1,102.4 − 351.5 − 130.8 − 21.0 − 1,605.6 − 625.8 623.7 − 1,607.8 Gross profit 656.7 258.9 178.0 12.2 1,105.7 280.9 − 69.9 1,316.7 Selling and marketing expenses − 636.4 − 57.0 41.9 − 651.5 Technology and development expenses − 148.4 − 17.2 - − 165.6 Administrative expenses − 66.0 − 87.5 − 88.4 − 241.8 Other operating income 9.0 10.2 15.5 34.7 Other operating cost − 9.8 − 3.7 0.3 − 13.2 Result from participation in associates - - 9.4 9.4 Operating profit 254.0 125.8 − 91.2 288.7 Adjusted EBITDA 355.8 256.8 − 85.0 527.6 Depreciation & Amortisation − 101.7 − 131.0 − 6.2 − 238.9 Items affecting comparability - - - - Operating profit 254.0 125.8 − 91.2 288.7 Financial income 22.1 Financial expense − 84.6 Profit before taxes 226.1 Reconciliation of Segment Net sales to Net sales SEKm Q3 2026 Q3 2025 Jan-Sep 2026 Jan-Sep 2025 Nordics 642.5 600.5 1,852.8 1,759.0 Europe 245.9 211.4 694.7 610.4 Americas 100.5 100.0 294.5 308.8 APAC 11.1 10.8 32.0 33.2 Total Streaming segment net sales 1,000.0 922.6 2,874.1 2,711.3 Publishing segment net sales 423.1 324.0 1,057.5 906.8 Total segment net sales 1,423.1 1,246.7 3,931.6 3,618.1 Elimination of inter-segment net sales − 143.3 − 142.2 − 420.2 − 427.4 Elimination of Storytel Norway − 100.3 − 91.0 − 282.8 − 266.2 Net sales 1,179.5 1,013.4 3,228.6 2,924.5 26 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 27
Note 6 Revenue from contracts with customers Q3 2026 (SEKm) Nordics Europe Americas APAC Sum of Streaming segments Publishing Adj Storytel Norway Total Type of product or service Revenue from subscriptions of streaming service 642.5 245.9 100.5 11.1 1,000.0 - − 116.5 883.4 Revenue from publishing activities - - - - - 279.8 - 279.8 Revenue from invoiced licenses - - - - - - 16.3 16.3 Revenue from contracts with customers 642.5 245.9 100.5 11.1 1,000.0 279.8 − 100.3 1,179.5 whereof services transferred over time 642.5 245.9 100.5 11.1 1,000.0 - − 100.3 899.7 whereof goods transferred at a point in time - - - - - 279.8 - 279.8 Q3 2025 (SEKm) Nordics Europe Americas APAC Sum of Streaming segments Publishing Adj Storytel Norway Total Type of product or service Revenue from subscriptions of streaming service 600.5 211.4 100.0 10.8 922.6 - − 105.7 817.0 Revenue from publishing activities - - - - - 181.8 - 181.8 Revenue from invoiced licenses - - - - - - 14.7 14.7 Revenue from contracts with customers 600.5 211.4 100.0 10.8 922.6 181.8 − 91.0 1,013.4 whereof services transferred over time 600.5 211.4 100.0 10.8 922.6 - − 91.0 831.6 whereof goods transferred at a point in time - - - - - 181.8 - 181.8 Jan-Sep 2026 (SEKm) Nordics Europe Americas APAC Sum of Streaming segments Publishing Adj Storytel Norway Total Type of product or service Revenue from subscriptions of streaming service 1,852.8 694.7 294.5 32.0 2,874.1 - − 328.5 2,545.6 Revenue from publishing activities - - - - - 637.3 - 637.3 Revenue from invoiced licenses - - - - - - 45.7 45.7 Revenue from contracts with customers 1,852.8 694.7 294.5 32.0 2,874.1 637.3 − 282.8 3,228.6 whereof services transferred over time 1,852.8 694.7 294.5 32.0 2,874.1 - − 282.8 2,591.3 whereof goods transferred at a point in time - - - - - 637.3 - 637.3 27 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 28
Jan-Sep 2025 (SEKm) Nordics Europe Americas APAC Sum of Streaming segments Publishing Adj Storytel Norway Total Type of product or service Revenue from subscriptions of streaming service 1,759.0 610.4 308.8 33.2 2,711.3 - − 308.8 2,402.6 Revenue from publishing activities - - - - - 479.4 - 479.4 Revenue from invoiced licenses - - - - - - 42.6 42.6 Revenue from contracts with customers 1,759.0 610.4 308.8 33.2 2,711.3 479.4 − 266.2 2,924.5 whereof services transferred over time 1,759.0 610.4 308.8 33.2 2,711.3 - − 266.2 2,445.2 whereof goods transferred at a point in time - - - - - 479.4 - 479.4 Note 7 Items affecting comparability (IAC) Items affecting comparability (IACs) include items of a significant character that distort comparisons over time, such as costs related to acquisitions, divestments, and market exits; restructuring costs; significant impairments and write-downs. During the quarter, items affecting comparability amounted to SEK −8.0m (0.0), of which −5.5m related to share-based compensation to the former CEO, −1.8m to acquisition-related costs and −0.6m to costs attributable to the transfer of listing to Nasdaq Stockholm Main Market. SEKm Q3 2026 Q3 2025 Jan-Sep 2026 Jan-Sep 2025 R12M Jan-Dec 2025 Acquisition and divestment related costs − 1.8 - − 6.6 - − 6.6 - List change − 0.6 - − 6.0 - − 6.4 − 0.4 Share-based incentive schemes (previous CEO) − 5.5 - − 5.5 - − 5.5 - Other - - − 1.0 - − 1.0 - Operating profit − 8.0 - − 19.0 - − 19.5 − 0.4 Add back: Depreciation & amortisation - - - - - - EBITDA − 8.0 - − 19.0 - − 19.5 − 0.4 Items affecting comparability (IACs) effect on the P&L SEKm Q3 2026 Q3 2025 Jan-Sep 2026 Jan-Sep 2025 R12M Jan-Dec 2025 Administrative expenses − 8.0 - − 18.4 - − 18.8 − 0.4 Other operating items 0.0 - − 0.7 - − 0.7 - Operating profit − 8.0 - − 19.0 - − 19.5 − 0.4 Add back: Depreciation & amortisation - - - - - - EBITDA − 8.0 - − 19.0 - − 19.5 − 0.4 28 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 29
Note 8 Financial instruments Storytel's financial instruments mainly consist of trade receivables, other receivables, cash and cash equivalents, liabilities to credit institutions, trade payables, and accrued expenses. There were no financial assets or liabilities measured at fair value as at 30 September 2026 or 30 September 2025. Other receivables and liabilities For current receivables and liabilities, such as accounts receivable and trade payables, and for non-current liabilities with variable interest rates, the carrying amount is considered to be a good approximation of the fair value. Note 9 Business combinations In March 2026, the Group, through its subsidiary Norstedts Publishing Group, acquired Lavender Lit, a publisher specialising in romance and feelgood fiction. The acquisition strengthens Norstedts' position in a fast-growing segment of the Swedish book market. The acquisition is accounted for under IFRS 3 and consolidated from the acquisition date. As the purchase price allocation is preliminary and the acquisition is not material to the Group, detailed IFRS 3 disclosures are not provided in this report. Full disclosures will be presented in the 2026 Annual Report. On 19 May 2026, the Group acquired 100% of the shares in the independent publishing company Overamstel Publishers, which operates in the Netherlands and Belgium. The purchase price was paid in cash. Since the acquisition date, Overamstel has contributed SEK 68.0m to the Group's net sales. If the acquisition had been consolidated as of 1 January 2026, the estimated net sales for the period would have amounted to 126.3m. The acquisition's effect on the Group's profit for the period is not considered material. Acquisition-related costs amounting to 3.5m have been recognised as administrative expenses in the consolidated income statement. The intangible assets attributable to the acquisition amount to SEK 68.3m and relate to Overamstel’s brand portfolio and publishing rights. Goodwill of 58.3m is attributable to expected synergies from the integration of the business, the acquired organisation’s expertise and future growth opportunities. The recognised goodwill is not expected to be tax deductible. The table below summarises the fair value of the assets acquired and liabilities assumed at the acquisition date: SEKm Intangible assets 68.3 Property, plant and equipment 1.4 Right-of-use assets 10.5 Inventories 23.3 Cash and cash equivalents 7.7 Trade receivables 29.0 Other receivables 48.2 Trade payables − 30.7 Other current liabilities − 28.6 Lease liabilities − 10.5 Deferred tax liability − 9.6 Net identifiable assets 108.9 Goodwill 58.3 Total consideration transferred 167.2 Less cash and cash equivalents acquired − 7.7 Net cash outflow 159.6 The purchase price allocation is preliminary. 29 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 30
Parent company’s income statement SEKm Q3 2026 Q3 2025 Jan-Sep 2026 Jan-Sep 2025 Jan-Dec 2025 Net sales 5.4 4.4 17.8 13.3 22.7 Gross profit 5.4 4.4 17.8 13.3 22.7 Selling, marketing and administrative expenses − 20.5 − 12.0 − 53.6 − 36.2 − 49.1 Other operating gains - − 0.2 - 1.8 2.0 Other operating losses − 0.1 - − 0.3 - - Operating profit/loss − 15.1 − 7.8 − 36.1 − 21.0 − 24.3 Other interest income and similar profit/loss items 1.5 1.3 2.8 11.8 24.0 Interest expense and similar profit/loss items − 7.1 − 9.7 − 21.8 − 33.3 − 42.0 Dividends from Group companies - - 100.0 - - Appropriations - - - - 29.5 Profit/loss before taxes − 20.8 − 16.1 44.9 − 42.5 − 12.9 Tax - - - - - Profit/loss for the period − 20.8 − 16.1 44.9 − 42.5 − 12.9 Parent Company’s statement of comprehensive income SEKm Q3 2026 Q3 2025 Jan-Sep 2026 Jan-Sep 2025 Jan-Dec 2025 Parent Company´s statement of comprehensive income Profit for the period − 20.8 − 16.1 44.9 − 42.5 − 12.9 Total comprehensive income for the period − 20.8 − 16.1 44.9 − 42.5 − 12.9 Condensed parent company interim statement of financial position SEKm 30 Sep 2026 30 Sep 2025 31 Dec 2025 Total non-current assets 4,627.1 4,627.1 4,627.1 Current receivables 6.1 63.4 31.5 Cash and cash equivalents 348.3 255.1 384.3 Total current assets 354.4 318.5 415.8 Total assets 4,981.6 4,945.6 5,042.9 Equity 3,913.5 4,040.1 4,072.7 Non-current liabilities 550.0 - - Current liabilities 518.0 905.6 970.2 Total equity and liabilities 4,981.6 4,945.6 5,042.9 30 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 31
Alternative performance measures To support Group Management and other stakeholders in analysing the Group's financial performance, Storytel reports certain performance measures that are not defined under IFRS. Group Management believes that this information facilitates analysis of the Group's performance. The Storytel Group primarily uses the following alternative performance measures: ● Net sales growth, %, at constant exchange rates (CER) and Organic growth ● Gross margin % ● EBITDA, and EBITDA margin % ● Adjusted EBITDA and Adjusted EBITDA margin % ● Operating profit (EBIT) margin % ● Items Affecting Comparability (IACs) ● Net Debt and Net Debt/adjusted R12M EBITDA ratio ● Net debt including lease liabilities ● R12M Cash flow from operations before changes in Working Capital ● Equity ratio, % ● Return on equity ● Average Revenue Per User (ARPU) Net sales growth, %, at constant exchange rates (CER) and Organic growth Storytel generates a significant share of its net sales in currencies other than the reporting currency (SEK), and exchange rates have historically been relatively volatile. The Group has also completed a number of acquisitions. To give a clearer picture of underlying performance, sales growth is therefore presented on an exchange rate adjusted basis, which removes the impact of currency fluctuations, and as organic growth, which additionally excludes the effects of acquisitions to show the underlying growth from existing operations. SEKm Q3 2026 Q3 2025 Jan-Sep 2026 Jan-Sep 2025 Jan-Dec 2025 Net sales 1,179.5 1,013.4 3,228.6 2,924.5 4,022.7 Exchange rate effects 1.4 29.7 59.8 71.0 123.5 Net sales at CER 1,180.9 1,043.1 3,288.4 2,995.5 4,146.3 Net sales, acquisitions/divestments 49.3 10.5 67.8 25.4 36.5 Organic Net sales 1,131.6 1,032.6 3,220.6 2,970.1 4,109.7 Net sales growth CER, % 16.5 9.3 12.4 8.1 9.2 Organic growth, % 11.7 8.2 10.1 7.4 8.3 31 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 32
Gross margin % Gross Profit as a percentage of net sales. Gross profit is calculated as net sales less cost of sales. Management uses this measure to evaluate the underlying profitability of the company's products and services. It provides investors with valuable insights into the company's pricing strategy, production efficiency, and direct cost control before accounting for operating expenses. SEKm Q3 2026 Q3 2025 Jan-Sep 2026 Jan-Sep 2025 R12M Jan-Dec 2025 Net sales 1,179.5 1,013.4 3,228.6 2,924.5 4,326.8 4,022.7 Cost of sales − 645.0 − 553.8 − 1,756.7 − 1,607.8 − 2,339.0 − 2,190.1 Gross profit 534.5 459.6 1,471.9 1,316.7 1,987.7 1,832.6 Net sales 1,179.5 1,013.4 3,228.6 2,924.5 4,326.8 4,022.7 Gross margin, % 45.3 45.4 45.6 45.0 45.9 45.6 EBITDA, Adjusted EBITDA, EBITDA margin, % and Adjusted EBITDA margin, % Storytel's internal monitoring of operating activities is focused on the operating result that is created within the business and can be impacted by local operating activities. For this reason Storytel has chosen to focus on earnings before interest, taxes, depreciation and amortisation (EBITDA), excluding items affecting comparability. This measure is referred to as Adjusted EBITDA. The Adjusted EBITDA margin expresses Adjusted EBITDA as a percentage of net sales. SEKm Q3 2026 Q3 2025 Jan-Sep 2026 Jan-Sep 2025 R12M Jan-Dec 2025 Operating profit (EBIT) 175.5 151.9 382.0 288.7 516.0 422.6 Add back: Depreciation & amortisation 84.7 79.9 238.6 238.9 324.4 324.8 EBITDA 260.2 231.8 620.6 527.6 840.4 747.4 Add back: Items Affecting Comparability 8.0 - 19.0 - 19.5 0.4 Adjusted EBITDA 268.2 231.8 639.6 527.6 859.9 747.8 Calculation of EBITDA margin, % EBITDA 260.2 231.8 620.6 527.6 840.4 747.4 Net sales 1,179.5 1,013.4 3,228.6 2,924.5 4,326.8 4,022.7 EBITDA margin, % 22.1 22.9 19.2 18.0 19.4 18.6 Calculation of Adjusted EBITDA margin, % Adjusted EBITDA 268.2 231.8 639.6 527.6 859.9 747.8 Net sales 1,179.5 1,013.4 3,228.6 2,924.5 4,326.8 4,022.7 Adjusted EBITDA margin, % 22.7 22.9 19.8 18.0 19.9 18.6 32 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 33
Operating Profit (EBIT) Margin % Operating profit (EBIT) as a percentage of net sales. Operating profit (EBIT) represents earnings before interest and taxes. This measure is highly relevant for investors as it facilitates the comparison of operational performance over time and against peers with varying capital structures. SEKm Q3 2026 Q3 2025 Jan-Sep 2026 Jan-Sep 2025 R12M Jan-Dec 2025 Net sales 1,179.5 1,013.4 3,228.6 2,924.5 4,326.8 4,022.7 Operating profit (EBIT) 175.5 151.9 382.0 288.7 516.0 422.6 Operating profit (EBIT) margin % 14.9 15.0 11.8 9.9 11.9 10.5 Items Affecting Comparability (IACs) Items affecting comparability are reported events and transactions whose effects on profit and loss are important to note when the period's results are compared with previous periods. IACs include items of a significant character that distort comparisons over time, such as costs related to acquisitions, divestments, and market exits; restructuring costs; significant impairments and write-downs. See Note 7 for details. Net Debt, Net Debt incl. Lease liabilities and Net Debt/Adjusted R12M EBITDA Net Debt is an important concept for understanding the Group's financing structure and leverage. Net Debt is the net of interest-bearing liabilities and assets, and is used together with equity to finance the Group's capital employed. The measure is presented excluding pension provision as well as both excluding and including lease liabilities (IFRS 16). The financial leverage is measured by relating Net Debt to Adjusted EBITDA on a rolling twelve-month basis. SEKm 30 Sep 2026 30 Sep 2025 31 Dec 2025 Interest-bearing liabilities (current) - 550.0 550.0 Interest-bearing liabilities (non-current) 550.0 - - Total loans payable 550.0 550.0 550.0 Cash and cash equivalents − 681.7 − 526.8 − 686.4 Net Debt − 131.7 23.2 − 136.4 Lease liabilities (IFRS 16) 116.2 60.8 129.0 Net Debt incl. lease liabilities − 15.5 84.0 − 7.4 Adjusted EBITDA, R12M 859.9 719.2 747.8 Net Debt/Adjusted R12M EBITDA − 0.15 0.03 − 0.18 R12M Cash flow from operations before changes in Working Capital R12M Cash Flow from Operations before Changes in Working Capital reflects the company’s underlying operational cash generation over the last twelve months, excluding the impact of fluctuations in working capital. This metric provides a clearer view of the sustainability and efficiency of core business activities by isolating cash earnings from operational performance, without the timing effects of receivables, payables, and inventory movements. 33 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 34
SEKm Q3 2026 Q3 2025 Jan-Dec 2025 R12M R12M R12M Profit before taxes 508.0 384.8 357.1 Adjustments for non-cash items 323.7 335.4 358.1 Taxes paid − 63.9 − 62.0 − 67.8 Cash flow from operations before changes in Working Capital 767.8 658.2 647.4 Equity ratio, % The equity ratio is a measure that shows the ratio of equity financing in relation to the company's total assets. The measure is used as an indication of financial strength and resilience to losses. SEKm 30 Sep 2026 30 Sep 2025 31 Dec 2025 Equity 2,104.2 1,588.5 1,899.3 Total assets 3,935.3 3,195.4 3,570.4 Equity ratio (%) 53.5 49.7 53.2 Return on equity Return on equity is an important concept for understanding a company's return on the capital that shareholders have injected and earned. The return is calculated as net profit for the rolling twelve-month period in relation to average equity for the period. SEKm Q3 2026 Q3 2025 Jan-Dec 2025 R12M R12M R12M Profit for the period 637.6 353.4 504.0 Equity (average) 1,810.4 1,407.3 1,479.3 Return on equity (%) 35.2 25.1 34.1 Average Revenue Per User (ARPU) Average Revenue Per User (ARPU) per month is a key metric for the Streaming business area. ARPU is calculated as streaming net sales divided by average paying subscribers for the period, divided by the number of months in the period. For the Nordics segment, net sales includes 100% of Storytel Norway's net sales to provide a more accurate ARPU figure. 34 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER
Page 35
About Storytel Group We are a storytelling company. Driven by our purpose – “Leading the future of storytelling, we move the world through stories” – Storytel Group inspires and entertains people around the world by blending innovation with tradition. We bring stories to life across various formats for everyone to discover. Anytime. Anywhere. Storytel Group leads by operating through its two primary business areas: Streaming and Publishing. The Streaming division provides one of the world’s most extensive digital libraries, with over 2 million audiobook and e-book titles available in 55 languages. This service reaches more than 2.8 million subscribers through the Group’s prominent brands, including Storytel, Mofibo, and Audiobooks.com. The Publishing business area produces high-quality content from acclaimed authors across a wide range of genres through renowned publishing houses such as Norstedts Publishing Group, Lind & Co, People’s, Gummerus, Bokfabriken, Overamstel Publishers and Storyside. Storytel Group is headquartered in Stockholm, Sweden. Please visit www.storytelgroup.com for more information. 35 INTERIM REPORT 1 JANUARY – 30 SEPTEMBER